312.0
Revenue₹M
322.7
336.0
344.7
364.6
370.3
380.4
397.1
416.7
425.6
439.1
325.4
3.47%
3.43%
59
29.12
Revenue growth%
23.39
24.49
24.31
23.59
23.66
26.17
24.35
22.05
20.78
19.55
17.39
22.05
23.62
22
9.41
Gross margin%
13.09
12.54
13.89
16.48
16.00
16.12
16.49
18.40
18.34
16.03
28.00
16.49
16.08
37
17.70
Operating margin%
27.14
30.13
30.03
31.49
29.10
27.92
26.24
26.15
27.38
26.98
22.01
26.98
27.65
95
18.92
Net margin%
14.25
13.95
14.52
11.81
12.60
12.65
13.96
11.03
12.39
13.92
19.92
12.65
13.29
88
18.50
P/E ratio (avg)x
30.12
32.38
31.69
31.74
32.44
34.73
35.92
38.84
39.79
39.70
16.40
38.84
33.58
53
16.58
EV/EBITx
23.20
24.98
24.18
26.34
23.43
21.19
22.35
22.12
22.68
19.42
23.07
22.12
22.94
58
2.58
FCF yield (avg)%
20.68
19.08
18.56
19.60
17.33
19.09
20.63
18.03
17.13
17.02
13.29
18.03
18.82
43
14.96
FCF margin%
24.97
25.72
26.87
27.77
28.91
30.32
31.47
31.27
31.78
33.53
13.15
31.47
29.62
35
0.616
FCF / Net incomex
1.564
1.668
1.755
1.827
1.932
1.949
2.091
2.227
2.038
1.916
1.462
2.038
1.924
92
3.53
ROIC%
7.43
5.51
4.17
6.00
4.68
4.07
6.21
4.39
5.35
4.68
23.84
4.68
5.02
82
18.63
Return on equity%
7.03
5.00
6.48
4.45
2.32
2.57
1.12
0.40
0.40
0.40
25.86
0.40
2.44
48
27.82
Return on assets%
9.21
12.02
9.95
8.46
6.36
6.92
9.13
8.64
6.54
5.19
16.16
6.92
8.55
41
4.42
EPS₹
6.55
7.31
7.38
8.05
8.67
9.38
10.67
10.55
11.80
11.18
4.59
5.22%
6.01%
—
14.19
EPS growth%
26.75
25.58
25.66
23.43
25.55
25.30
26.64
29.49
27.10
29.79
19.87
27.10
26.15
83
8.38
Bookvalue per sh₹
10.73
10.51
9.86
9.07
8.98
10.18
10.00
11.27
11.03
11.23
7.03
4.57%
0.47%
—
5.50
FCF per share₹
4.20
4.40
4.04
3.62
3.66
3.49
3.69
3.32
3.17
3.01
9.86
(3.84%)
(2.71%)
—
10.22
Dividend per sh₹
3.35
3.71
3.85
4.26
4.16
4.54
4.53
5.09
5.91
6.99
6.21
10.91%
8.76%
—
14.44
Div yield (avg)%
5.14
3.35
2.50
0.40
0.40
0.40
0.40
0.97
2.84
2.35
14.00
0.97
1.66
56
6.40
Payout ratio%
12.62
10.93
13.19
11.61
10.16
11.06
9.38
6.75
7.67
7.78
28.31
7.78
10.55
14
25.13
Shares (diluted)M
21.26
23.20
21.11
23.30
24.15
22.22
22.10
22.02
23.45
23.16
25.24
(0.84%)
0.10%
22
12.36
Buyback yield%
28.01
28.20
27.22
26.07
26.04
25.12
26.72
26.85
25.46
23.49
4.57
25.46
26.40
59
0.261
D/E ratiox
1.554
1.716
1.996
2.131
2.383
2.271
2.555
2.501
2.483
2.615
1.523
2.501
2.327
27
428.3
Enterprise value₹M
254.4
256.9
258.1
247.4
276.8
276.2
300.9
284.5
270.7
297.8
473.8
1.47%
2.63%
13
0.463
LT debt₹B
0.765
0.871
0.953
0.939
1.007
1.151
1.290
1.418
1.642
1.983
0.154
14.52%
10.70%
46
Revenue
₹439.1M
3.43%
1.00×
Cost of revenue
₹232.7M
3.44%
1.00×
Operating expenses
₹101.5M
3.65%
1.02×
Goodwill & intangibles
15.40%
Cash and investments
14.52%
Spread over hurdle
(0.84%)